0.283
Revenue¥B
1.144
1.160
1.165
1.175
1.172
1.191
1.199
1.209
1.250
1.276
0.292
1.72%
1.26%
57
17.25
Revenue growth%
35.89
37.30
36.13
36.49
37.46
40.02
40.17
41.64
43.42
41.42
29.59
41.42
38.74
59
25.08
Gross margin%
6.07
7.18
5.41
7.45
7.32
6.44
5.81
7.16
7.02
9.84
25.37
7.02
7.09
90
23.29
Operating margin%
22.43
22.08
25.03
27.04
29.53
26.94
29.24
32.08
32.25
31.25
5.95
31.25
28.14
61
24.97
Net margin%
24.27
23.62
20.90
19.72
17.61
17.93
18.60
20.88
19.45
16.47
13.08
18.60
19.59
18
36.19
P/E ratio (avg)x
30.47
27.67
27.03
25.17
28.53
27.11
30.16
33.73
36.12
34.17
26.06
33.73
29.35
89
27.13
EV/EBITx
10.61
12.58
14.87
15.14
14.99
17.13
17.96
21.54
24.62
26.49
29.39
21.54
16.14
83
5.11
FCF yield (avg)%
4.43
1.68
0.40
0.40
1.64
1.88
3.51
3.23
4.50
5.10
26.87
3.51
2.55
28
12.72
FCF margin%
38.02
35.45
34.73
32.15
34.97
35.10
34.18
34.02
31.90
30.14
22.98
34.02
34.45
94
1.517
FCF / Net incomex
1.802
1.752
1.958
2.081
2.285
2.492
2.602
2.721
2.716
2.713
1.216
2.713
2.389
33
25.50
ROIC%
2.05
3.73
2.07
0.40
0.40
1.27
0.40
0.40
0.40
0.40
26.59
0.40
0.40
34
20.89
Return on equity%
28.45
30.36
33.31
30.91
29.74
31.78
31.01
28.26
30.31
30.26
2.33
30.31
30.34
8
5.79
Return on assets%
12.54
12.08
9.83
11.02
13.69
15.19
16.37
16.08
17.88
19.12
21.99
16.37
14.44
54
0.57
EPS¥
1.38
1.46
1.48
1.66
1.68
1.70
1.92
1.81
1.82
2.02
0.63
3.77%
4.99%
—
25.40
EPS growth%
19.62
21.43
21.60
18.84
17.27
17.47
16.17
14.30
13.41
15.55
26.12
15.55
17.37
74
0.16
Bookvalue per sh¥
0.37
0.40
0.46
0.50
0.54
0.63
0.70
0.71
0.77
0.88
0.77
10.32%
9.73%
—
0.25
FCF per share¥
0.55
0.57
0.55
0.51
0.53
0.57
0.51
0.50
0.48
0.52
0.66
(0.13%)
(0.43%)
—
0.74
Dividend per sh¥
0.42
0.43
0.42
0.46
0.43
0.43
0.43
0.42
0.43
0.40
0.69
(1.62%)
(0.61%)
—
13.75
Div yield (avg)%
13.90
12.31
10.45
11.87
10.83
8.74
11.56
9.19
10.67
13.27
16.96
10.67
11.19
85
4.51
Payout ratio%
27.12
29.46
28.45
28.35
25.89
28.01
26.70
25.54
24.22
25.60
18.83
25.60
26.91
48
738.3
Shares (diluted)M
713.4
731.7
740.9
772.3
833.5
856.9
744.0
756.1
705.2
652.4
749.5
(4.78%)
(1.38%)
22
17.65
Buyback yield%
28.84
30.78
28.82
26.78
27.24
29.18
28.14
29.77
27.67
26.70
14.72
28.14
28.48
59
0.345
D/E ratiox
2.201
2.243
2.434
2.764
2.758
2.806
3.236
3.831
4.534
5.310
0.208
3.831
2.785
23
351.9
Enterprise value¥M
693.0
760.0
744.3
708.5
688.2
693.3
745.4
729.8
750.8
850.5
376.1
4.33%
2.64%
83
200.4
LT debt¥M
599.2
578.3
515.3
489.8
488.5
486.0
478.2
468.6
478.0
433.2
316.4
(2.37%)
(3.29%)
10
Revenue
¥1.276B
1.26%
1.00×
Cost of revenue
¥879.8M
1.28%
1.00×
Operating expenses
¥205.8M
0.87%
0.96×
Spread over hurdle
31.09%